Fast Fitness Japan Incorporated (TYO:7092)

Fast Fitness Japan Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	19,360	18,009	15,825	14,787	13,097	11,163
Revenue Growth (YoY)	16.36%	13.80%	7.02%	12.90%	17.32%	-1.50%
Cost of Revenue	10,667	9,985	8,565	8,410	7,587	6,630
Gross Profit	8,693	8,024	7,260	6,377	5,510	4,533
Selling, General & Admin	4,726	4,574	3,720	2,976	2,520	2,188
Operating Expenses	4,836	4,684	3,754	3,012	2,564	2,239
Operating Income	3,857	3,340	3,506	3,365	2,946	2,294
Interest Expense	-50	-38	-24	-33	-41	-46
Interest & Investment Income	-	-	-	-	1	-
Currency Exchange Gain (Loss)	68	-26	7	-23	-9	3
Other Non Operating Income (Expenses)	49	49	146	92	46	4
EBT Excluding Unusual Items	3,924	3,325	3,635	3,401	2,943	2,255
Gain (Loss) on Sale of Investments	-	16	-	-	-	-
Gain (Loss) on Sale of Assets	95	-	-	-	-	-1
Asset Writedown	-334	-384	-423	-457	-251	-450
Other Unusual Items	29	63	-2	11	-2	-215
Pretax Income	3,714	3,020	3,210	2,955	2,690	1,589
Income Tax Expense	1,373	994	1,087	1,041	988	669
Net Income to Company	-	2,026	2,123	1,914	1,702	920
Net Income	2,341	2,026	2,123	1,914	1,702	920
Net Income to Common	2,341	2,026	2,123	1,914	1,702	920
Net Income Growth	38.60%	-4.57%	10.92%	12.46%	85.00%	-43.45%
Shares Outstanding (Basic)	19	19	19	19	19	16
Shares Outstanding (Diluted)	19	19	19	19	19	17
Shares Change (YoY)	0.10%	0.09%	0.08%	0.01%	12.54%	16.69%
EPS (Basic)	124.90	108.14	113.42	102.35	91.04	58.85
EPS (Diluted)	123.33	106.78	111.97	101.02	89.83	54.67
EPS Growth	38.53%	-4.63%	10.84%	12.46%	64.30%	-51.51%
Free Cash Flow	2,139	556	2,708	2,307	1,976	96
Free Cash Flow Per Share	112.63	29.29	142.78	121.74	104.28	5.70
Dividend Per Share	45.000	45.000	45.000	25.000	11.670	6.410
Dividend Growth	-18.18%	-	80.00%	114.22%	82.05%	233.33%
Gross Margin	44.90%	44.56%	45.88%	43.13%	42.07%	40.61%
Operating Margin	19.92%	18.55%	22.16%	22.76%	22.49%	20.55%
Profit Margin	12.09%	11.25%	13.41%	12.94%	13.00%	8.24%
Free Cash Flow Margin	11.05%	3.09%	17.11%	15.60%	15.09%	0.86%
EBITDA	4,997	4,398	4,371	4,381	4,011	3,344
EBITDA Margin	25.81%	24.42%	27.62%	29.63%	30.63%	29.96%
D&A For EBITDA	1,140	1,058	865	1,016	1,065	1,050
EBIT	3,857	3,340	3,506	3,365	2,946	2,294
EBIT Margin	19.92%	18.55%	22.16%	22.76%	22.49%	20.55%
Effective Tax Rate	36.97%	32.91%	33.86%	35.23%	36.73%	42.10%
Advertising Expenses	-	834	622	386	375	252

Source: S&P Global Market Intelligence. Standard template. Financial Sources.